
                                    UNITED STATES
                         SECURITIES AND EXCHANGE COMMISSION
                               Washington, D.C.  20549


                                     FORM 8-K


                   Current Report Pursuant To Section 13 or 15(d) of
                           the Securities Exchange Act of 1934

           Date of Report (Date of earliest event reported):  December 27, 2005
                          (Date of earliest event reported)

           Long Beach Securities Corp. (as Depositor under the Pooling
        and Servicing Agreement, dated as September 1, 2005, providing for the
          issuance of Long Beach Mortgage Loan Trust 2005-3, Asset-Backed
                       Pass- through Certificates, Series 2005-3)
                 (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-109318-10                          33-0917586
          (Commission File Number)        (I.R.S. Employer Identification No.)


               1400 South Douglass Road Suite 100
               Anaheim, California                        92806
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (714) 939-5200


(Former address:   1100 Town and Country Road Suite 1600
                   Orange, California 92868)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously
satisfy the filing obligation of the registrant under any
of the following provisions (see General Instruction A.2. below):

[  ] Written communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425)

[  ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act
(17 CFR 240.14a-12(b))

[  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act (17 CFR 240.14d-2(b))

[  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act (17 CFR 240.13e-4(c))


     Item 8.01  Other Events

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     December 27, 2005.

                                    Signatures

               Pursuant to the requirements of the Securities Exchange Act of
          1934, the Registrant has duly caused this report to be signed on its
          behalf by the undersigned, hereunto duly authorized.



                                  Deutsche Bank National Trust Company,
                                  in its capacity as Trustee under the
                                  Pooling and Servicing Agreement on
                                  behalf of Long Beach Securities Corp.,
                                  Registrant


          Date:  Dec 29, 2005               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          99.1 Monthly Remittance Statement to the Certificateholders
          dated as of December 27, 2005.



Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				Long Beach Mortgage						1. Certificate Payment Report					2
				Long Beach Mortgage						2. Collection Account Report					6
										2. Collection Account Report					6
										3. Credit Enhancement Report					8
										4. Collateral Report					9
				Certificate Insurer(s)						5. Delinquency Report					12
				Certificate Insurer(s)						5. Delinquency Report					12
										6. REO Report					15

										7. Foreclosure Report					16
										8. Prepayment Report					17
										9. Prepayment Detail Report					20
										9. Prepayment Detail Report					20
										10. Realized Loss Report					22
										11. Realized Loss Detail Report					25
				Servicer(s)						11. Realized Loss Detail Report					25
				Servicer(s)						12. Triggers and Adj. Cert. Report					26
				Long Beach Mortgage						12. Triggers and Adj. Cert. Report					26
				Long Beach Mortgage						13. Additional Certificate Report					27
										13. Additional Certificate Report					27


				Underwriter(s)
				Lehman Brothers
				Wamu Capital Corp


										Total Number of Pages					27
										Total Number of Pages

				Dates						Contacts

				Cut-Off Date:			August 01, 2005			Karlene Benvenuto
				Close Date:			September 07, 2005			Administrator
				First Distribution Date:			September 26, 2005			(714) 247-6284
										Karlene.Benvenuto@db.com
										Karlene.Benvenuto@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			December 27, 2005
										Factor Information:			(800) 735-7777
				Record Date:			November 30, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							December 23, 2005
							December 23, 2005

										https://www.tss.db.com/invr






Page 1 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC III
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal
	Class		Original		Principal						Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance


					(1)		(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)

I-A	FLT, STEP	$	604,830,000.00		589,345,708.26		2,333,154.18		7,657,615.68		9,990,769.86		0.00		0.00		581,688,092.58
I-A	FLT, STEP	$	604,830,000.00		589,345,708.26		2,333,154.18		7,657,615.68		9,990,769.86		0.00		0.00		581,688,092.58
II-A1	FLT, STEP	$	319,079,000.00		289,081,509.51		1,108,466.99		16,165,147.14		17,273,614.13		0.00		0.00		272,916,362.37
II-A2	FLT, STEP	$	324,348,000.00		324,348,000.00		1,289,823.88		0.00		1,289,823.88		0.00		0.00		324,348,000.00
II-A3	FLT, STEP	$	48,860,000.00		48,860,000.00		198,643.04		0.00		198,643.04		0.00		0.00		48,860,000.00
M-1	MEZ, FLT, S	$	41,251,000.00		41,251,000.00		171,008.31		0.00		171,008.31		0.00		0.00		41,251,000.00
M-2	MEZ, FLT, S	$	38,959,000.00		38,959,000.00		162,199.30		0.00		162,199.30		0.00		0.00		38,959,000.00
M-3	MEZ, FLT, S	$	26,737,000.00		26,737,000.00		112,503.35		0.00		112,503.35		0.00		0.00		26,737,000.00
M-4	MEZ, FLT, S	$	19,862,000.00		19,862,000.00		85,163.84		0.00		85,163.84		0.00		0.00		19,862,000.00
M-5	MEZ, FLT, S	$	18,334,000.00		18,334,000.00		79,101.02		0.00		79,101.02		0.00		0.00		18,334,000.00
M-6	MEZ, FLT, S	$	15,278,000.00		15,278,000.00		67,002.52		0.00		67,002.52		0.00		0.00		15,278,000.00
M-7	MEZ, FLT, S	$	15,278,000.00		15,278,000.00		73,521.13		0.00		73,521.13		0.00		0.00		15,278,000.00
M-8	MEZ, FLT, S	$	12,223,000.00		12,223,000.00		60,232.23		0.00		60,232.23		0.00		0.00		12,223,000.00
M-9	MEZ, FLT, S	$	11,459,000.00		11,459,000.00		61,356.58		0.00		61,356.58		0.00		0.00		11,459,000.00
M-10	SUB	$	15,278,000.00		15,278,000.00		90,904.11		0.00		90,904.11		0.00		0.00		15,278,000.00
M-11	SUB	$	8,403,000.00		8,403,000.00		49,997.85		0.00		49,997.85		0.00		0.00		8,403,000.00
C		$	7,640,473.20		7,639,097.87		2,335,513.90		0.00		2,335,513.90		0.00		0.00		7,639,097.87
P		$	100.00		100.00		251,110.05		0.00		251,110.05		0.00		0.00		100.00
R	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-CX	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-PX	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			1,527,819,573.20		1,482,336,415.64		8,529,702.28		23,822,762.82		32,352,465.10		0.00		0.00		1,458,513,652.82
Total





Page 2 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution

Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current
									Orig. Principal		Prior							Current
	Period		Period						(with Notional)		Principal						Total	Principal
	Period		Period
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
I-A	11/25/05		12/26/05		A-Act/360		542514NT7		604,830,000.00		974.398936		3.857537		12.660774		16.518311	961.738162
II-A1	11/25/05		12/26/05		A-Act/360		542514NU4		319,079,000.00		905.987262		3.473958		50.661896		54.135854	855.325366
II-A2	11/25/05		12/26/05		A-Act/360		542514NV2		324,348,000.00		1,000.000000		3.976667		0.000000		3.976667	1,000.000000
II-A3	11/25/05		12/26/05		A-Act/360		542514NW0		48,860,000.00		1,000.000000		4.065555		0.000000		4.065555	1,000.000000
M-1	11/25/05		12/26/05		A-Act/360		542514NX8		41,251,000.00		1,000.000000		4.145556		0.000000		4.145556	1,000.000000
M-2	11/25/05		12/26/05		A-Act/360		542514NY6		38,959,000.00		1,000.000000		4.163333		0.000000		4.163333	1,000.000000
M-3	11/25/05		12/26/05		A-Act/360		542514NZ3		26,737,000.00		1,000.000000		4.207778		0.000000		4.207778	1,000.000000
M-4	11/25/05		12/26/05		A-Act/360		542514PA6		19,862,000.00		1,000.000000		4.287778		0.000000		4.287778	1,000.000000
M-5	11/25/05		12/26/05		A-Act/360		542514PB4		18,334,000.00		1,000.000000		4.314444		0.000000		4.314444	1,000.000000
M-6	11/25/05		12/26/05		A-Act/360		542514PC2		15,278,000.00		1,000.000000		4.385556		0.000000		4.385556	1,000.000000
M-7	11/25/05		12/26/05		A-Act/360		542514PD0		15,278,000.00		1,000.000000		4.812222		0.000000		4.812222	1,000.000000
M-8	11/25/05		12/26/05		A-Act/360		542514PE8		12,223,000.00		1,000.000000		4.927778		0.000000		4.927778	1,000.000000
M-9	11/25/05		12/26/05		A-Act/360		542514PF5		11,459,000.00		1,000.000000		5.354445		0.000000		5.354445	1,000.000000
M-10	11/25/05		12/26/05		A-Act/360		542514PG3		15,278,000.00		1,000.000000		5.950001		0.000000		5.950001	1,000.000000
M-11	11/25/05		12/26/05		A-Act/360		542514PH1		8,403,000.00		1,000.000000		5.950000		0.000000		5.950000	1,000.000000
C	11/25/05		12/24/05		A-30/360				7,640,473.20		999.819994		305.676604		0.000000		305.676604	999.819994
P	11/25/05		12/24/05		A-30/360				100.00		1,000.000000		2,511,100.500000		0.000000		2,511,100.500000	1,000.000000
R	11/25/05		12/24/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-CX	11/25/05		12/24/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-PX	11/25/05		12/24/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 3 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution

Distribution to Date - REMIC III
																	Current


	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal

Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
I-A	604,830,000.00		7,781,723.17		22,153,693.57		988,213.85		23,141,907.42		30,923,630.59		0.00		0.00		581,688,092.58
II-A1	319,079,000.00		3,839,361.40		44,235,589.07		1,927,048.55		46,162,637.63		50,001,999.03		0.00		0.00		272,916,362.37
II-A2	324,348,000.00		4,247,449.68		0.00		0.00		0.00		4,247,449.68		0.00		0.00		324,348,000.00
II-A3	48,860,000.00		654,903.82		0.00		0.00		0.00		654,903.82		0.00		0.00		48,860,000.00
M-1	41,251,000.00		564,362.38		0.01		0.00		0.00		331,122.35		0.00		0.00		41,251,000.00
M-2	38,959,000.00		535,407.59		0.00		0.00		0.00		535,407.59		0.00		0.00		38,959,000.00
M-3	26,737,000.00		371,564.46		0.00		0.00		0.00		371,564.46		0.00		0.00		26,737,000.00
M-4	19,862,000.00		281,534.19		0.00		0.00		0.00		281,534.19		0.00		0.00		19,862,000.00
M-5	18,334,000.00		261,571.43		0.00		0.00		0.00		261,571.43		0.00		0.00		18,334,000.00
M-6	15,278,000.00		221,740.02		0.00		0.00		0.00		221,740.02		0.00		0.00		15,278,000.00
M-7	15,278,000.00		244,351.45		0.00		0.00		0.00		244,351.45		0.00		0.00		15,278,000.00
M-8	12,223,000.00		200,390.14		0.00		0.00		0.00		200,390.14		0.00		0.00		12,223,000.00
M-9	11,459,000.00		204,824.05		0.00		0.00		0.00		204,824.05		0.00		0.00		11,459,000.00
M-10	15,278,000.00		304,648.63		0.00		0.00		0.00		304,648.63		0.00		0.00		15,278,000.00
M-11	8,403,000.00		167,558.74		0.00		0.00		0.00		167,558.74		0.00		0.00		8,403,000.00
C	7,640,473.20		11,967,575.98		1,251.38		123.95		1,375.33		11,968,951.31		0.00		0.00		7,639,097.87
P	100.00		634,545.97		0.00		0.00		0.00		634,545.97		0.00		0.00		100.00
R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-CX	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-PX	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total	1,527,819,573.20		32,483,513.10		66,390,534.03		2,915,386.35		69,305,920.38		101,556,193.45		0.00		0.00		1,458,513,652.82



Page 4 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution

Interest Detail - REMIC III
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or		Current
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or

	Through		(with Notional)		Accrued		Supported		Unpaid		Interest		Optimal		Deferred		Unpaid

Class	Rate		Balance		Interest		Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
I-A	4.45375%		589,345,708.26		2,333,154.18		0.00		0.00		0.00		2,333,154.18		2,333,154.18		0.00
II-A1	4.31375%		289,081,509.51		1,108,466.99		0.00		0.00		0.00		1,108,466.99		1,108,466.99		0.00
II-A2	4.47375%		324,348,000.00		1,289,823.88		0.00		0.00		0.00		1,289,823.88		1,289,823.88		0.00
II-A3	4.57375%		48,860,000.00		198,643.04		0.00		0.00		0.00		198,643.04		198,643.04		0.00
M-1	4.66375%		41,251,000.00		171,008.31		0.00		0.00		0.00		171,008.31		171,008.31		0.00
M-2	4.68375%		38,959,000.00		162,199.30		0.00		0.00		0.00		162,199.30		162,199.30		0.00
M-3	4.73375%		26,737,000.00		112,503.35		0.00		0.00		0.00		112,503.35		112,503.35		0.00
M-4	4.82375%		19,862,000.00		85,163.84		0.00		0.00		0.00		85,163.84		85,163.84		0.00
M-5	4.85375%		18,334,000.00		79,101.02		0.00		0.00		0.00		79,101.02		79,101.02		0.00
M-6	4.93375%		15,278,000.00		67,002.52		0.00		0.00		0.00		67,002.52		67,002.52		0.00
M-7	5.41375%		15,278,000.00		73,521.13		0.00		0.00		0.00		73,521.13		73,521.13		0.00
M-8	5.54375%		12,223,000.00		60,232.23		0.00		0.00		0.00		60,232.23		60,232.23		0.00
M-9	6.02375%		11,459,000.00		61,356.58		0.00		0.00		0.00		61,356.58		61,356.58		0.00
M-10	6.09409%		15,278,000.00		82,760.46		0.00		0.00		0.00		82,760.46		90,904.11		0.00
M-11	6.09409%		8,403,000.00		45,518.79		0.00		0.00		0.00		45,518.79		49,997.85		0.00
C	366.87796%		7,639,097.87		0.00		494.49		0.00		0.00		-494.49		2,335,513.90		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		251,110.05		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-CX	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-PX	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			1,482,336,415.64		5,930,455.62		494.49		0.00		0.00		5,929,961.13		8,529,702.28		0.00



Page 5 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
										Group 2		Group 1		Total
Principal Collections										16,165,147.14		7,657,615.68		23,822,762.82
Principal Withdrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										16,165,147.14		7,657,615.68		23,822,762.82
Interest Collections										4,472,573.88		#######		8,461,740.39
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Fees										-225,585.06		-206,759.80		-432,344.86
Interest Other Accounts										266,861.76		233,444.98		500,306.73
TOTAL NET INTEREST										4,513,850.57		4,015,851.70		8,529,702.27
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										20,678,997.71		11,673,467.38		32,352,465.09



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											363,541.42		356,583.40		720,124.82
Curtailments											525,436.16		66,371.40		591,807.56
Prepayments In Full											15,276,169.56		7,234,660.88		22,510,830.44
Repurchased/Substitutions											0.00		0.00		0.00
Liquidations											0.00		0.00		0.00
Insurance Principal											0.00		0.00		0.00
Other Additional Principal											0.00		0.00		0.00
Delinquent Principal											-116,764.81		-108,829.68		-225,594.49
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											116,764.81		108,829.68		225,594.49
TOTAL PRINCIPAL COLLECTED											16,165,147.14		7,657,615.68		23,822,762.82


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS										0.00		0.00		0.00





Page 6 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										4,574,246.73		4,073,283.46		8,647,530.19
Repurchased/Substitution Interest										0.00		0.00		0.00
Liquidation Interest										0.00		0.00		0.00
Insurance Interest										0.00		0.00		0.00
Other Additional Interest										0.00		0.00		0.00
Prepayment Interest Shortfalls										-12,312.14		-8,332.35		-20,644.49
Delinquent Interest										-1,456,917.46		-1,208,076.81		-2,664,994.27
Compensating Interest										12,312.14		8,332.35		20,644.49
Civil Relief Act Shortfalls										-0.00		-494.49		-494.49
Interest Advanced										1,355,244.61		1,124,454.35		2,479,698.96
TOTAL INTEREST COLLECTED										4,472,573.88		3,989,166.52		8,461,740.39


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
TOTAL INTEREST WITHDRAWALS										0.00		0.00		0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Prepayment Charges										135,429.66		115,680.39		251,110.05
Net Swap Payment										131,432.10		117,764.59		249,196.68
TOTAL INTEREST OTHER ACCOUNTS										266,861.76		233,444.98		500,306.73



INTEREST - FEES
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										225,585.06		206,759.80		432,344.86
Trustee Fees										0.00		0.00		0.00
TOTAL INTEREST FEES										225,585.06		206,759.80		432,344.86




Page 7 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
ACCOUNTS
										Group 2		Group 1		Total
Begining Reserve Fund Account Balance														1,005.24
Reserve Fund Income														3.10
Ending Reserve Fund Account Balance														1,008.33



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
										Group 2		Group 1		Total
Overcollateralized Amount - Prior Period														7,639,097.87
Current Period Losses														0.00
Overcollateralized Amount - After Current Losses														7,639,097.87

Overcollateralization Increase Amount														0.00
Overcollateralization Reduction Amount														0.00
Overcollateralization Amount - Ending														7,639,097.87

Overcollateralization Deficiency Amount														0.00
Required Overcollateralized Amount														7,639,097.87




Page 8 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution
Collateral Report


COLLATERAL



											Group 2		Group 1		Total



Loan Count:


Original										2,129		3,808		5,937
Prior										2,063		3,731		5,794
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-32		-36		-68
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										2,031		3,695		5,726
Principal Balance:


Original										815,417,455.14		712,402,118.06		1,527,819,573.20
Prior										785,418,991.00		696,917,424.64		1,482,336,415.64
Prefunding										0.00		0.00		0.00
Scheduled Principal										-363,541.42		-356,583.40		-720,124.82
Partial Prepayments										-525,436.16		-66,371.40		-591,807.56
Full Voluntary Prepayments										-15,276,169.56		-7,234,660.88		-22,510,830.44
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										769,253,843.86		689,259,808.96		1,458,513,652.82





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 9 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										6.99671%		7.01969%		7.00742%
Weighted Average Coupon Prior										6.99182%		7.01622%		7.00322%
Weighted Average Coupon Current										6.98875%		7.01366%		7.00046%
Weighted Average Months to Maturity Original										435		425		431
Weighted Average Months to Maturity Prior										433		424		429
Weighted Average Months to Maturity Current										432		423		428
Weighted Avg Remaining Amortization Term Original										435		425		431
Weighted Avg Remaining Amortization Term Prior										433		424		429
Weighted Avg Remaining Amortization Term Current										432		423		428
Weighted Average Seasoning Original										2.52		2.41		2.47
Weighted Average Seasoning Prior										4.51		4.41		4.46
Weighted Average Seasoning Current										5.52		5.40		5.46









Page 10 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										5.05205%		5.09590%		5.07225%
Weighted Average Margin Prior										5.05300%		5.09426%		5.07205%
Weighted Average Margin Current										5.05313%		5.09384%		5.07203%
Weighted Average Max Rate Original										12.98550%		12.99338%		12.98913%
Weighted Average Max Rate Prior										12.98241%		12.98996%		12.98589%
Weighted Average Max Rate Current										12.97937%		12.98793%		12.98335%
Weighted Average Min Rate Original										6.98445%		6.99157%		6.98773%
Weighted Average Min Rate Prior										6.98213%		6.98812%		6.98490%
Weighted Average Min Rate Current										6.97908%		6.98633%		6.98245%
Weighted Average Cap Up Original										1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Prior										1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Current										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Original										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Prior										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Current										1.00000%		1.00000%		1.00000%




SERVICING FEES & ADVANCES

											Group 2		Group 1		Total




Current Servicing Fees										225,585.06		206,759.80		432,344.86
Delinquent Servicing Fees										101,672.85		83,622.46		185,295.31
TOTAL SERVICING FEES										327,257.92		290,382.26		617,640.18


Total Servicing Fees										327,257.92		290,382.26		617,640.18
Compensating Interest										-12,312.14		-8,332.35		-20,644.49
Delinquent Servicing Fees										-101,672.85		-83,622.46		-185,295.31
COLLECTED SERVICING FEES										213,272.92		198,427.46		411,700.38


Total Advanced Interest										1,355,244.61		1,124,454.35		2,479,698.96
Total Advanced Principal										116,764.81		108,829.68		225,594.49
Aggregate Advances with respect to this Distribution										1,472,009.42		1,233,284.03		2,705,293.45





ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										12,312.14		8,332.35		20,644.49
Compensating Interest										-12,312.14		-8,332.35		-20,644.49
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00


Ending Pool Stated Principal Balance										769,253,843.86		689,259,808.96		1,458,513,652.82
Weighted Average Net Mortgage Rate														7.107207%




Page 11 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				23,030,178.23		13,767,193.42		2,536,490.24		39,333,861.89
			% Balance				1.58%		0.94%		0.17%		2.70%
			# Loans				101		58		8		167
			% # Loans				1.76%		1.01%		0.14%		2.92%
	FORECLOSURE		Balance		0.00		0.00		910,197.96		8,518,139.07		9,428,337.03
			% Balance		0.00%		0.00%		0.06%		0.58%		0.65%
			# Loans		0		0		2		31		33
			% # Loans		0.00%		0.00%		0.03%		0.54%		0.58%
	BANKRUPTCY		Balance		1,348,641.51		1,065,958.41		0.00		422,887.00		2,837,486.92
			% Balance		0.09%		0.07%		0.00%		0.03%		0.19%
			# Loans		8		3		0		2		13
			% # Loans		0.14%		0.05%		0.00%		0.03%		0.23%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		1,348,641.51		24,096,136.64		14,677,391.38		11,477,516.31		51,599,685.84
			% Balance		0.09%		1.65%		1.01%		0.79%		3.54%
			# Loans		8		104		60		41		213
			% # Loans		0.14%		1.82%		1.05%		0.72%		3.72%








Page 12 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				10,772,679.64		4,370,404.52		483,920.25		15,627,004.41
			% Balance				1.56%		0.63%		0.07%		2.27%
			# Loans				68		34		3		105
			% # Loans				1.84%		0.92%		0.08%		2.84%
	FORECLOSURE		Balance		0.00		0.00		0.00		2,721,910.70		2,721,910.70
			% Balance		0.00%		0.00%		0.00%		0.39%		0.39%
			# Loans		0		0		0		15		15
			% # Loans		0.00%		0.00%		0.00%		0.41%		0.41%
	BANKRUPTCY		Balance		1,237,887.92		39,526.81		0.00		0.00		1,277,414.73
			% Balance		0.18%		0.01%		0.00%		0.00%		0.19%
			# Loans		7		1		0		0		8
			% # Loans		0.19%		0.03%		0.00%		0.00%		0.22%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		1,237,887.92		10,812,206.45		4,370,404.52		3,205,830.95		19,626,329.84
			% Balance		0.18%		1.57%		0.63%		0.47%		2.85%
			# Loans		7		69		34		18		128
			% # Loans		0.19%		1.87%		0.92%		0.49%		3.46%










Page 13 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				12,257,498.59		9,396,788.90		2,052,569.99		23,706,857.48
			% Balance				1.59%		1.22%		0.27%		3.08%
			# Loans				33		24		5		62
			% # Loans				1.62%		1.18%		0.25%		3.05%
	FORECLOSURE		Balance		0.00		0.00		910,197.96		5,796,228.37		6,706,426.33
			% Balance		0.00%		0.00%		0.12%		0.75%		0.87%
			# Loans		0		0		2		16		18
			% # Loans		0.00%		0.00%		0.10%		0.79%		0.89%
	BANKRUPTCY		Balance		110,753.59		1,026,431.60		0.00		422,887.00		1,560,072.19
			% Balance		0.01%		0.13%		0.00%		0.05%		0.20%
			# Loans		1		2		0		2		5
			% # Loans		0.05%		0.10%		0.00%		0.10%		0.25%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		110,753.59		13,283,930.19		10,306,986.86		8,271,685.36		31,973,356.00
			% Balance		0.01%		1.73%		1.34%		1.08%		4.16%
			# Loans		1		35		26		23		85
			% # Loans		0.05%		1.72%		1.28%		1.13%		4.19%









Page 14 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL


Page 15 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
695304535 1
695304535 1			126,400.00		125,872.08		01-Jul-2005		7.900%		GA - 80.00%		360		01-Jul-2005

695503631 1			276,000.00		275,437.67		01-Jul-2005		6.800%		CA - 80.00%		480		01-Aug-2005
695605337 1			172,800.00		172,538.14		01-Jul-2005		7.850%		MA - 80.00%		480		01-Aug-2005
695617175 1			136,000.00		135,778.69		01-Jul-2005		7.600%		GA - 80.00%		480		01-Aug-2005
695624353 1			80,000.00		79,674.69		01-Jul-2005		7.100%		IA - 80.00%		360		01-Aug-2005
695638775 1			216,800.00		216,476.16		01-Jul-2005		7.900%		CA - 80.00%		480		01-Aug-2005
695659797 1			48,000.00		47,900.80		01-Jul-2005		10.400%		IN - 80.00%		360		01-Aug-2005
695690875 1			316,800.00		316,154.53		01-Jul-2005		6.800%		IL - 80.00%		480		01-Aug-2005
695692970 1			172,000.00		171,649.53		01-Jul-2005		6.800%		CA - 80.00%		480		01-Aug-2005
695694562 1			80,000.00		79,705.33		01-Jul-2005		7.600%		TN - 80.00%		360		01-Aug-2005
695696633 1			320,000.00		319,391.84		01-Jul-2005		7.050%		CA - 80.00%		480		01-Aug-2005
695702399 1			150,000.00		149,314.62		01-Jul-2005		6.500%		IL - 75.00%		360		01-Aug-2005
695704239 1			200,000.00		199,625.14		01-Jul-2005		7.100%		CA - 80.00%		480		01-Aug-2005
695723056 1			184,000.00		183,175.32		01-Jul-2005		6.600%		IL - 80.00%		360		01-Aug-2005
695736744 1			250,000.00		249,216.16		01-Jul-2005		8.400%		VA - 76.52%		360		01-Aug-2005
695065219 2			396,000.00		394,359.26		01-Jul-2005		5.950%		CA - 80.00%		480		01-May-2005
695312611 2			384,000.00		383,032.04		01-Jul-2005		6.700%		NY - 80.00%		480		01-Jul-2005
695355305 2			256,000.00		255,352.11		01-Jul-2005		7.250%		GA - 80.00%		480		01-Jun-2005
695413971 2			360,000.00		358,030.50		01-Jul-2005		6.525%		CA - 80.00%		360		01-Jul-2005
695441949 2			233,600.00		233,191.75		01-Jul-2005		8.000%		GA - 80.00%		480		01-Jul-2005
695446583 2			541,600.00		540,538.92		01-Jul-2005		7.600%		VA - 80.00%		480		01-Jul-2005
695466862 2			600,000.00		598,794.31		01-Jul-2005		6.850%		NV - 80.00%		480		01-Aug-2005
695511972 2			329,600.00		327,822.40		01-Jul-2005		6.600%		MA - 80.00%		360		01-Jul-2005
695598797 2			440,000.00		439,214.34		01-Aug-2005		7.925%		CA - 80.00%		480		01-Jul-2005
695621813 2			112,000.00		111,540.13		01-Jul-2005		7.050%		IL - 80.00%		360		01-Aug-2005
695631523 2			284,800.00		283,447.72		01-Jul-2005		6.300%		IL - 80.00%		360		01-Aug-2005
695653121 2			555,600.00		554,669.74		01-Jul-2005		7.500%		NY - 80.00%		480		01-Aug-2005
695657585 2			480,000.00		478,669.24		01-Jul-2005		9.000%		MA - 80.00%		360		01-Aug-2005
695661983 2			472,000.00		471,324.71		01-Jul-2005		8.050%		CA - 80.00%		480		01-Aug-2005
695663989 2			472,000.00		470,983.62		01-Aug-2005		6.600%		CA - 80.00%		480		01-Aug-2005
695724609 2			336,000.00		334,551.32		01-Jul-2005		6.800%		NY - 76.36%		360		01-Aug-2005
695734657 2			400,000.00		399,291.28		01-Jul-2005		7.300%		MA - 80.00%		480		01-Aug-2005
695745687 2			71,920.00		71,612.94		01-Jul-2005		6.850%		GA - 80.00%		360		01-Aug-2005


TOTAL			9,453,920.00		9,428,337.03


Page 16 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

											Group 2		Group 1		Total




Current


Number of Paid in Full Loans										32		36		68
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										32		36		68
Curtailments Amount										525,436.16		66,371.40		591,807.56
Paid in Full Balance										15,276,169.56		7,234,660.88		22,510,830.44
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										15,801,605.72		7,301,032.28		23,102,638.00

Cumulative


Number of Paid in Full Loans										97		113		210
Number of Repurchased Loans										1		0		1
Total Number of Loans Prepaid in Full										98		113		211
Paid in Full Balance										43,826,289.69		21,606,191.30		65,432,480.99
Repurchased Loans Balance										299,678.51		0.00		299,678.51
Curtailments Amount										559,490.25		98,884.28		658,374.53
Total Prepayment Amount										44,685,458.45		21,705,075.58		66,390,534.03










Page 17 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

											Group 2		Group 1		Total



SMM										2.01%		1.05%		1.56%
3 Months Avg SMM										1.65%		0.93%		1.31%
12 Months Avg SMM										1.40%		0.77%		1.11%
Avg SMM Since Cut-off										1.40%		0.77%		1.11%


CPR										21.65%		11.88%		17.19%
3 Months Avg CPR										18.06%		10.65%		14.66%
12 Months Avg CPR										15.58%		8.88%		12.49%
Avg CPR Since Cut-off										15.58%		8.88%		12.49%


PSA										1,962.94%		1,098.76%		1,573.06%
3 Months Avg PSA Approximation										1,999.85%		1,208.35%		1,641.70%
12 Months Avg PSA Approximation										1,939.50%		1,135.97%		1,575.79%
Avg PSA Since Cut-off Approximation										1,939.50%		1,135.97%		1,575.79%










Page 18 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution






PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(30,WAS)) Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)(1-SMMn+1)...(1-SMMm)]^(1/months in period n,m) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.













Page 19 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

695120881 1			186,000.00		185,563.62			14-Dec-2005		6.800%		IL - 80.00%		Paid Off - 480		01-Jul-2005
695120881 1			186,000.00		185,563.62			14-Dec-2005		6.800%		IL - 80.00%		Paid Off - 480		01-Jul-2005
695136168 1			81,200.00		80,896.51			28-Nov-2005		8.450%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695213975 1			277,200.00		276,551.99			06-Dec-2005		6.300%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695242917 2			439,920.00		439,899.46			30-Nov-2005		7.600%		MD - 80.00%		Paid Off - 360		01-Jun-2005
695248963 1			128,000.00		127,739.17			02-Dec-2005		6.800%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695264259 1			268,000.00		266,543.45			29-Nov-2005		6.700%		MD - 80.00%		Paid Off - 360		01-Jun-2005
695316935 2			681,200.00		678,953.00			13-Dec-2005		8.150%		CA - 80.00%		Paid Off - 360		01-Jul-2005
695326280 1			144,000.00		143,726.30			13-Dec-2005		7.050%		IL - 80.00%		Paid Off - 480		01-Jul-2005
695339184 2			620,000.00		618,787.20			01-Dec-2005		7.800%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695344879 2			796,000.00		794,647.34			14-Dec-2005		8.100%		CA - 80.00%		Paid Off - 480		01-Jun-2005
695348508 2			433,200.00		431,403.55			21-Nov-2005		7.000%		NY - 79.93%		Paid Off - 360		01-Jul-2005
695383083 1			202,000.00		201,306.27			16-Nov-2005		7.950%		MD - 62.73%		Paid Off - 360		01-Jul-2005
695417048 1			355,000.00		354,426.98			25-Nov-2005		7.700%		CA - 78.89%		Paid Off - 480		01-Jul-2005
695426387 2			552,000.00		550,917.04			30-Nov-2005		7.175%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695458059 2			304,000.00		303,431.76			23-Nov-2005		9.800%		GA - 80.00%		Paid Off - 360		01-Aug-2005
695465328 2			236,000.00		235,285.77			25-Nov-2005		7.450%		CT - 80.00%		Paid Off - 360		01-Aug-2005
695471128 2			338,400.00		337,817.16			12-Dec-2005		7.400%		NY - 80.00%		Paid Off - 480		01-Jul-2005
695473801 2			548,000.00		548,000.00			06-Dec-2005		7.550%		CA - 80.00%		Paid Off - 360		01-Jul-2005
695474593 2			600,000.00		598,530.56			01-Dec-2005		8.500%		NC - 72.29%		Paid Off - 360		01-Aug-2005
695493668 2			549,600.00		548,555.51			07-Dec-2005		7.050%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695513358 2			336,000.00		335,557.69			23-Nov-2005		7.550%		NJ - 80.00%		Paid Off - 480		01-Aug-2005
695517284 1			276,025.00		275,500.41			01-Dec-2005		7.050%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695530584 2			908,477.00		907,246.60			15-Nov-2005		7.450%		CA - 80.00%		Paid Off - 480		01-Aug-2005
695536805 2			512,000.00		510,956.76			18-Nov-2005		6.800%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695537126 1			260,000.00		258,765.46			29-Nov-2005		6.300%		CA - 64.52%		Paid Off - 360		01-Jul-2005
695539403 2			276,000.00		275,510.99			18-Nov-2005		7.300%		NJ - 80.00%		Paid Off - 480		01-Jul-2005
695548834 1			156,750.00		156,227.71			17-Nov-2005		8.100%		MD - 55.00%		Paid Off - 360		01-Jul-2005
695551572 1			148,000.00		147,689.97			23-Nov-2005		6.700%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695551952 1			184,000.00		183,379.40			30-Nov-2005		6.900%		AZ - 80.00%		Paid Off - 360		01-Aug-2005
695553859 1			197,600.00		197,050.60			23-Nov-2005		6.550%		VA - 80.00%		Paid Off - 480		01-Jul-2005
695559336 1			153,200.00		152,558.48			07-Dec-2005		6.950%		WA - 80.00%		Paid Off - 360		01-Jul-2005
695560797 1			240,000.00		240,000.00			17-Nov-2005		6.850%		MI - 80.00%		Paid Off - 360		01-Jul-2005
695560839 1			191,750.00		191,084.81			01-Dec-2005		7.900%		IL - 65.00%		Paid Off - 360		01-Jul-2005
695562371 2			96,000.00		95,747.53			23-Nov-2005		8.150%		FL - 80.00%		Paid Off - 360		01-Aug-2005
695567743 1			121,300.00		120,874.61			13-Dec-2005		6.700%		MD - 68.92%		Paid Off - 360		01-Aug-2005
695568303 2			880,000.00		878,589.39			16-Nov-2005		6.850%		VT - 80.00%		Paid Off - 480		01-Aug-2005
695582924 2			192,000.00		191,543.98			12-Dec-2005		8.650%		AZ - 80.00%		Paid Off - 360		01-Aug-2005
695586800 1			100,000.00		99,660.03			23-Nov-2005		8.000%		CA - 62.50%		Paid Off - 360		01-Jul-2005
695597658 2			288,000.00		287,437.18			13-Dec-2005		6.950%		MD - 80.00%		Paid Off - 480		01-Jul-2005
695627489 1			135,000.00		134,815.37			17-Nov-2005		7.425%		FL - 75.00%		Paid Off - 480		01-Aug-2005
695633578 2			640,000.00		639,169.36			05-Dec-2005		7.600%		FL - 78.53%		Paid Off - 480		01-Aug-2005


Page 20 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

695639419 1			432,000.00		430,363.33			18-Nov-2005		6.300%		HI - 80.00%		Paid Off - 360		01-Aug-2005
695639419 1			432,000.00		430,363.33			18-Nov-2005		6.300%		HI - 80.00%		Paid Off - 360		01-Aug-2005
695655928 1			384,000.00		383,417.89			23-Nov-2005		7.050%		CA - 80.00%		Paid Off - 480		01-Aug-2005
695657049 1			296,800.00		296,304.01			22-Nov-2005		6.700%		CA - 80.00%		Paid Off - 480		01-Aug-2005
695664441 1			257,500.00		256,631.45			17-Nov-2005		6.900%		NJ - 71.53%		Paid Off - 360		01-Aug-2005
695665224 1			171,200.00		170,638.57			30-Nov-2005		7.050%		IL - 80.00%		Paid Off - 360		01-Aug-2005
695672576 1			148,000.00		147,676.35			22-Nov-2005		9.050%		WA - 80.00%		Paid Off - 360		01-Aug-2005
695676155 2			540,000.00		538,381.87			17-Nov-2005		7.500%		CA - 80.00%		Paid Off - 360		01-Aug-2005
695686881 1			169,600.00		169,283.64			25-Nov-2005		6.300%		WA - 80.00%		Paid Off - 480		01-Aug-2005
695696682 1			276,000.00		275,310.12			18-Nov-2005		8.400%		CA - 80.00%		Paid Off - 360		01-Aug-2005
695697698 2			564,000.00		563,057.50			23-Nov-2005		6.700%		CA - 80.00%		Paid Off - 480		01-Aug-2005
695715599 2			292,000.00		291,610.09			09-Dec-2005		7.500%		UT - 80.00%		Paid Off - 480		01-Aug-2005
695716589 2			289,360.00		288,956.83			28-Nov-2005		7.350%		AZ - 80.00%		Paid Off - 480		01-Aug-2005
695718346 1			136,000.00		136,000.00			07-Dec-2005		6.850%		MA - 45.33%		Paid Off - 360		01-Aug-2005
695719146 2			312,000.00		311,311.78			23-Nov-2005		6.050%		HI - 80.00%		Paid Off - 480		01-Aug-2005
695720516 1			252,000.00		251,612.59			12-Dec-2005		7.000%		CA - 70.00%		Paid Off - 480		01-Aug-2005
695722181 1			108,000.00		107,743.52			16-Nov-2005		8.650%		FL - 80.00%		Paid Off - 360		01-Aug-2005
695723221 2			220,000.00		219,340.77			02-Dec-2005		7.500%		IL - 80.00%		Paid Off - 360		01-Aug-2005
695733980 1			300,000.00		298,968.15			06-Dec-2005		6.800%		CA - 80.00%		Paid Off - 360		01-Aug-2005
695737320 1			109,800.00		109,536.50			30-Nov-2005		8.600%		IL - 78.43%		Paid Off - 360		01-Aug-2005
695737395 2			723,750.00		722,660.50			12-Dec-2005		7.075%		AZ - 75.00%		Paid Off - 480		01-Aug-2005
695738526 1			165,000.00		164,484.68			18-Nov-2005		7.300%		IL - 76.07%		Paid Off - 360		01-Aug-2005
695746065 2			532,000.00		531,384.31			12-Dec-2005		8.000%		IL - 80.00%		Paid Off - 480		01-Aug-2005
695756510 1			147,000.00		146,469.23			22-Nov-2005		7.700%		FL - 70.00%		Paid Off - 360		01-Jul-2005
695775304 2			244,000.00		243,630.11			08-Dec-2005		7.050%		IL - 80.00%		Paid Off - 480		01-Aug-2005
695796052 2			360,000.00		359,109.29			01-Dec-2005		8.450%		CA - 80.00%		Paid Off - 360		01-Aug-2005
695802462 2			1,000,000.00		998,738.68			14-Dec-2005		7.700%		CA - 76.92%		Paid Off - 480		01-Aug-2005
696222140 1			95,920.00		95,859.71			28-Nov-2005		7.700%		CA - 80.00%		Paid Off - 480		01-Oct-2005


TOTAL			22,557,752.00		22,510,830.44
TOTAL


Page 21 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



											Group 2		Group 1		Total


Current
Current



Number of Loans Liquidated										0		0		0
Collateral Principal Realized Loss/(Gain) Amount										0.00		0.00		0.00
Collateral Interest Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00

Cumulative
Cumulative



Number of Loans Liquidated										0		0		0
Collateral Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00










Page 22 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution


DEFAULT SPEEDS



											Group 2		Group 1		Total



MDR										0.00%		0.00%		0.00%
3 Months Avg MDR										0.00%		0.00%		0.00%
12 Months Avg MDR										0.00%		0.00%		0.00%
Avg MDR Since Cut-off										0.00%		0.00%		0.00%


CDR										0.00%		0.00%		0.00%
3 Months Avg CDR										0.00%		0.00%		0.00%
12 Months Avg CDR										0.00%		0.00%		0.00%
Avg CDR Since Cut-off										0.00%		0.00%		0.00%


SDA										0.00%		0.00%		0.00%
3 Months Avg SDA Approximation										0.00%		0.00%		0.00%
12 Months Avg SDA Approximation										0.00%		0.00%		0.00%
Avg SDA Since Cut-off Approximation										0.00%		0.00%		0.00%


Loss Severity Approximation for Current Period										0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off										0.00%		0.00%		0.00%












Page 23 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates

2005-3

December 27, 2005 Distribution





COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)



	Conditional Default Rate (CDR): 1-((1-MDR)^12)

	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))

	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)(1-MDRn+1)...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)

	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))

	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)

	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.




Page 24 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
															Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized

Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)




TOTAL



Page 25 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
										Group 2		Group 1		Total
						Does a Trigger Event Exist? (0=No,1=Yes)								0
						Has a Stepdown Date Occurred? (0=No,1=Yes)								0
						Has Sequential Trigger Occurred? (0=No,1=Yes)								0

						60+ Day Delinquency Balance (includes all REO and FC)								26,154,907.69
						Beginning Stated Principal Balance								1,482,336,415.64
						Delinquency Percentage								1.764400%

						Offered Subordinate and C Class Certificate Balances								230,701,097.87
						Beginning Stated Principal Balance								1,482,336,415.64
						Senior Enhancement Percentage								15.563300%
						Cumulative Loss Percentage								0.00000000%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Current LIBOR Rate														4.193750%
Next LIBOR Rate														4.370000%






Page 26 of 27
Long Beach Mortgage Loan Trust 2005-3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-3

December 27, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

													Next PTR		CarryOver Amts Paid
CLASS

			I-A										4.630%		0.00
													4.630%		0.00
			II-A1										4.490%		0.00
													4.490%		0.00
			II-A2										4.650%		0.00
													4.650%		0.00
			II-A3										4.750%		0.00
													4.750%		0.00
			M-1										4.840%		0.00
													4.840%		0.00
			M-2										4.860%		0.00
													4.860%		0.00
			M-3										4.910%		0.00
													4.910%		0.00
			M-4										5.000%		0.00
													5.000%		0.00
			M-5										5.030%		0.00
													5.030%		0.00
			M-6										5.110%		0.00
													5.110%		0.00
			M-7										5.590%		0.00
													5.590%		0.00
			M-8										5.720%		0.00
													5.720%		0.00
			M-9										6.200%		0.00
													6.200%		0.00
			M-10										6.870%		8,143.65
													6.870%		8,143.65
			M-11										6.870%		4,479.06
													6.870%		4,479.06
			C										0.000%		0.00
													0.000%		0.00
			P										0.000%		0.00
													0.000%		0.00
			R										0.000%		0.00
													0.000%		0.00
			R-CX										0.000%		0.00
													0.000%		0.00
			R-PX										0.000%		0.00
													0.000%		0.00
			FM-IO										0.000%		0.00
													0.000%		0.00






Page 27 of 27

Long Beach Mortgage Loan Trust 2005-3 Asset-Backed Certificates, Series 2005-3 8-K